Income Statement of Jain Irrigation Systems (DVR)

Field	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16	Mar-15	Mar-14	Mar-13	Mar-12	Mar-11	Mar-10	Mar-09	Mar-08	Mar-07	Mar-06	Mar-05
Total Revenue/Income (Cr)	7119.47	5666.88	6215.81	8576.94	7999.06	6939.32	6486.46	6152.65	5828.14	4916.88	4920.59	4465.52	3486.43	2858.38	2215.87	1238.98	842.53	600.28
Cost Of Revenue (Cr)	3903.46	3298.10	3499.92	5043.04	4643.32	4053.34	3900.59	3684.55	3709.22	2850.56	2959.11	2575.21	2353.56	1795.29	1575.49	918.16	616.36	451.71
Gross Profit (Cr)	3216.01	2302.67	2715.89	3533.90	3355.74	2885.97	2585.87	2468.10	2118.91	2066.32	1961.48	1890.31	1132.87	1063.10	640.38	320.82	226.17	148.57
Total Operating Expense (Cr)	7289.67	6415.73	6446.34	7624.78	7050.08	5936.81	5766.85	5611.65	5234.97	1472.40	1166.81	1069.19	555.00	695.75	514.60	232.89	147.81	118.74
Operating Income/Profit (Cr)	433.02	57.42	-441.58	753.14	730.78	666.61	557.56	535.66	593.16	593.93	794.67	821.12	577.88	367.35	125.78	87.93	78.36	29.83
EBITDA (Cr)	1333.03	494.49	-36.69	1135.08	1053.62	598.46	-331.73	-339.45	-423.32	620.76	849.53	804.28	690.44	455.95	379.45	223.72	144.56	95.44
Reconciled Depreciation (Cr)	337.12	350.93	365.52	312.86	338.58	0	0	0	0	169.56	144.09	123.20	101.96	68.40	55.76	33.71	26.73	22.39
EBIT (Cr)	995.91	143.56	-402.21	831.04	721.49	906.60	555.39	541.01	593.16	451.20	705.44	681.08	588.48	387.54	323.70	190.02	117.83	73.05
Interest Expense (Cr)	558.04	746.02	617.75	0.880	0.946	362.26	-398.17	-371.37	-337.34	440.11	476.79	271.65	219.39	188.08	132.97	85.82	54.25	50.21
Income/Profit Before Tax (Cr)	437.87	-602.46	-1019.95	374.16	299.18	242.96	66.73	31.08	-85.96	12.53	228.63	409.42	368.17	199.47	190.73	104.20	63.57	22.84
Income Tax Expense (Cr)	92.96	-230.57	-294.93	119.93	77.89	66.73	18.05	-23.91	-46.16	8.01	0.0120	121.36	120.34	65.94	54.01	20.58	1.99	-0.145
Net Income From Continuing Operation (Cr)	344.91	-405.96	-719.45	254.23	221.29	176.24	48.68	55.39	-39.79	0	0	0	0	0	0	0	0	0
Net Income (Cr)	324.88	-395.66	-715.13	239.09	219.34	169.47	48.40	55.83	-39.82	3.08	228.64	288.06	248.75	133.53	136.72	83.62	61.58	22.98
Net Income Applicable to Common Share (Cr)	324.88	-395.66	-715.14	239.09	219.34	169.47	48.40	55.39	-39.82	0	0	0	0	0	0	0	0	0
EPS (Earning Per Share)	5.31	-7.67	-13.87	4.64	4.25	3.53	0	0	0	0.072	5.64	7.19	6.28	3.50	3.94	2.72	2.01	0.793

CAGR of Income Fields of Jain Irrigation Systems (DVR)

Field	1 Year	3 Year	5 Year	7 Year	10 Year
Total Revenue/Income	25.63 %	-6.02 %	0.514 %	2.11 %	3.76 %
Cost Of Revenue	18.35 %	-8.18 %	-0.751 %	0.828 %	2.81 %
Gross Profit	39.66 %	-3.09 %	2.19 %	3.85 %	5.07 %
Total Operating Expense	13.62 %	-1.49 %	4.19 %	3.81 %	20.11 %
Operating Income/Profit	654.13 %	-16.85 %	-8.27 %	-2.99 %	-5.89 %
EBITDA	169.58 %	5.50 %	17.37 %	28.95 %	4.61 %
Reconciled Depreciation	-3.94 %	2.52 %	NA	NA	8.87 %
EBIT	593.72 %	6.22 %	1.90 %	9.11 %	3.51 %
Interest Expense	-25.20 %	759.13 %	9.03 %	19.61 %	1.59 %
Income/Profit Before Tax	172.68 %	5.38 %	12.50 %	45.92 %	6.71 %
Income Tax Expense	140.32 %	-8.14 %	6.86 %	28.82 %	144.86 %
Net Income From Continuing Operation	184.96 %	10.70 %	14.37 %	29.86 %	NA
Net Income	182.11 %	10.76 %	13.90 %	28.61 %	3.58 %
Net Income Applicable to Common Share	182.11 %	10.76 %	13.90 %	28.75 %	NA
EPS (Earning Per Share)	169.23 %	4.60 %	8.51 %	NA	-0.601 %